<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><p class="text-xs text-gray-500 mb-2 sm:hidden">Swipe horizontally to view all years. Row labels stay visible.</p><div aria-label="Five-year profitability table" class="financial-table-scroll max-w-full overflow-x-auto" role="region" tabindex="0"><table class="financial-table table table-zebra table-md"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£20,016</td><td>£20,316</td><td>£20,824</td><td>£21,345</td><td>£21,985</td><td>£104,486</td></tr><tr><td>Total Expenses</td><td>£16,601</td><td>£16,684</td><td>£16,784</td><td>£16,886</td><td>£17,000</td><td>£83,955</td></tr><tr><td>Profit Before Tax</td><td>£3,415</td><td>£3,632</td><td>£4,040</td><td>£4,458</td><td>£4,986</td><td>£20,532</td></tr><tr><td>Profit After Tax      </td><td>£2,766</td><td>£2,942</td><td>£3,273</td><td>£3,611</td><td>£4,038</td><td>£16,631</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,200</td><td>£11,067</td><td>£14,727</td><td>£32,001</td></tr><tr><td>Net Return</td><td>£2,769</td><td>£2,945</td><td>£9,473</td><td>£14,678</td><td>£18,766</td><td>£48,631</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>17%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>10%</td><td>15%</td><td>19%</td><td>50%</td></tr></tbody></table></div></div></template></turbo-stream>